Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.79% first-year return on $101k initial cash invested.
-17.79%
Cash On Cash
1.87%
Cap Rate
0.3
DSCR
$1,727
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,727 income − $3,221 expenses = $1,494 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,860
Closing costs
1%
$3,943
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,727
Total Expenses
$3,221
Mortgage P&I
118%
$2,038
Property Taxes
12%
$214
Home Insurance
8%
$140
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432